JIFFY A/S — Credit Rating and Financial Key Figures
CVR number: 33540515
Industrivej 4, 8550 Ryomgård
tel: 86394908
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 49 160.50 | ||||
Other operating income | 4 089.40 | ||||
Costs of manufacturing | -41 841.46 | -13 515.40 | -11 440.29 | ||
Gross profit | 7 319.04 | 12 689.64 | 14 484.26 | 15 737.11 | 12 384.54 |
Costs of management | -2 634.68 | -2 566.47 | -2 957.41 | -1 370.78 | -1 806.38 |
Costs of distribution | -7 369.62 | -8 703.42 | -10 293.85 | -3 182.77 | -3 230.26 |
Wages and salaries | -15 497.92 | -13 976.81 | |||
Social security expenses | -2 571.03 | -2 500.12 | |||
EBIT | -2 685.25 | 1 419.75 | 1 233.00 | -6 885.38 | -9 129.03 |
Other financial income | 0.05 | 0.15 | |||
Other financial expenses | 179.46 | - 175.55 | - 161.48 | - 260.39 | - 628.03 |
Pre-tax profit | 1 224.69 | 1 244.20 | 1 071.58 | 1 484.61 | 968.46 |
Income taxes | - 272.82 | - 275.63 | - 226.20 | - 295.28 | - 189.41 |
Net earnings | 951.87 | 968.57 | 845.37 | 1 189.33 | 779.05 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 352.18 | 1 853.01 | 1 744.68 | 2 462.79 | 2 322.13 |
Buildings | 1 868.32 | 2 486.53 | 3 149.10 | 5 367.01 | 6 088.93 |
Machinery and equipment | 70.41 | 388.09 | 700.99 | 584.64 | 546.68 |
Advance payments and construction in progress | 177.64 | ||||
Tangible assets total | 3 290.90 | 4 727.63 | 5 594.78 | 8 414.45 | 9 135.38 |
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 1 451.34 | 1 569.72 | 1 843.41 | 2 060.46 | 1 890.21 |
Finished products/goods | 13 457.12 | 12 060.97 | 15 285.74 | 18 538.98 | 16 154.34 |
Advance payments | 315.09 | ||||
Inventories total | 15 223.55 | 13 630.69 | 17 129.14 | 20 599.44 | 18 044.55 |
Current trade debtors | 969.63 | 806.32 | 958.92 | 768.09 | 885.24 |
Current amounts owed by group member comp. | 7 294.62 | 10 564.67 | 16 621.55 | 5 148.90 | 8 274.44 |
Prepayments and accrued income | 27.11 | 11.93 | 11.96 | 9.13 | 22.20 |
Current other receivables | 382.88 | 276.22 | 409.52 | 637.56 | 344.04 |
Current deferred tax assets | 50.03 | 74.00 | 56.00 | 39.00 | |
Short term receivables total | 8 674.23 | 11 709.17 | 18 075.94 | 6 619.68 | 9 564.91 |
Cash and bank deposits | 3.97 | 4.72 | 6.09 | 8.64 | 0.33 |
Cash and cash equivalents | 3.97 | 4.72 | 6.09 | 8.64 | 0.33 |
Balance sheet total (assets) | 27 192.66 | 30 072.21 | 40 805.95 | 35 642.21 | 36 745.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 4 800.00 | 4 800.00 | 4 800.00 | 4 800.00 | 4 800.00 |
Retained earnings | 10 106.31 | 11 058.18 | 12 026.75 | 12 872.12 | 14 061.45 |
Profit of the financial year | 951.87 | 968.57 | 845.37 | 1 189.33 | 779.05 |
Shareholders equity total | 15 858.18 | 16 826.75 | 17 672.12 | 18 861.45 | 19 640.50 |
Provisions | 272.59 | 316.25 | 913.95 | 371.50 | 371.50 |
Non-current owed to group member | 795.90 | 395.90 | 2 600.00 | 3 600.00 | |
Non-current other liabilities | 396.44 | 1 265.80 | 1 219.10 | ||
Non-current deferred tax liabilities | 1 215.34 | 1 231.89 | |||
Non-current liabilities total | 1 192.34 | 1 661.70 | 1 219.10 | 3 815.34 | 4 831.89 |
Current loans from credit institutions | 4 248.37 | 5 250.51 | 5 318.75 | 5 820.76 | 5 830.79 |
Current trade creditors | 1 224.18 | 1 839.46 | 2 189.25 | 2 225.04 | 1 688.97 |
Current owed to group member | 2 997.81 | 1 907.80 | 10 896.23 | 1 735.44 | 1 364.15 |
Short-term deferred tax liabilities | 48.35 | ||||
Other non-interest bearing current liabilities | 1 350.84 | 2 269.74 | 2 596.53 | -6 070.86 | -5 529.53 |
Current liabilities total | 9 869.55 | 11 267.51 | 21 000.77 | 3 710.38 | 3 354.38 |
Balance sheet total (liabilities) | 27 192.66 | 30 072.21 | 40 805.95 | 26 758.67 | 28 198.28 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.